Cash Flow

v3.24.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (3,770,490) $ (4,376,832)
Adjustments to reconcile net loss to cash flows used in operating activities:    
Depreciation and amortization 26,808 27,450
Amortization of discount on royalty obligation 477,436 477,436
Amortization of debt discount 166,198 17,399
Impairment of intellectual property 47,980 0
Amortization of right-of-use asset 173,128 114,515
Stock based compensation 277,055 354,509
Loss on contingency 0 322,000
Loss on settlement of debt 34,338 198,939
Gain on settlement of debt 0 (133,424)
Noncash interest for debt discount 0 378,686
Changes in operating assets and liabilities:    
Accounts receivable 34,638 (33,878)
Grant receivable 53,886 (73,793)
Prepaid expenses 37,874 1,864
Accounts payable and accrued expenses 803,117 838,071
Lease liability (181,994) (119,734)
Deferred revenue (33,256) (34,981)
Net cash used in operating activities (1,853,282) (2,041,773)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from common stock subscription and royalty agreement 915,000 1,250,000
Payment to Economic Injury Disaster loan (1,384) (450)
Payment of notes payable - related party (35,000) 0
Proceeds from notes payable 600,000 100,000
Proceeds from notes payable - related party 371,273 675,000
Net cash provided by financing activities 1,849,889 2,024,550
Net decrease in cash (3,393) (17,223)
Cash, beginning of the year 68,615 85,838
Cash, end of the year 65,222 68,615
Supplemental disclosures of cash flow information:    
Interest paid 17,188 0
Taxes paid 0 0
Common stock issued in connection with issuance of promissory notes 92,623 167,641
Common stock issued in connection with conversion of promissory notes and accounts payable 361,892 1,062,632
Derivative liability recognized in connection with issuance of promissory notes 53,460 0
Warrants issued in connection with issuance of promissory notes $ 373,127 $ 0

Source